Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPOILED PRODUCTIONS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.6% 4.6% 5.3% 6.4% 4.1% 4.0% 8.6% 8.4%   Credit score (0-100)   42 46 41 36 48 50 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   16,813 8,924 0 0 0 0 0 0   Gross profit   3,858 2,495 4,109 4,292 6,066 4,043 0.0 0.0   EBITDA   2,518 405 1,895 1,558 2,895 418 0.0 0.0   EBIT   2,518 405 1,895 1,558 2,890 412 0.0 0.0   Pre-tax profit (PTP)   2,487.0 408.0 1,884.1 1,643.0 3,013.2 364.2 0.0 0.0   Net earnings   1,916.0 329.0 1,470.6 1,279.0 2,347.8 281.6 0.0 0.0   Pre-tax profit without non-rec. items   2,487 408 1,884 1,643 3,013 364 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.8 0.0 12.5 6.5 0.0 0.0   Shareholders equity total   4,434 4,763 6,234 7,513 9,860 10,142 9,642 9,642   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,189 7,225 7,042 13,622 13,074 12,295 9,642 9,642   Net Debt   -556 -191 -612 -374 -352 -230 -9,642 -9,642     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   16,813 8,924 0 0 0 0 0 0   Net sales growth   0.5% -46.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,858 2,495 4,109 4,292 6,066 4,043 0.0 0.0   Gross profit growth   16.0% -35.3% 64.7% 4.5% 41.3% -33.4% -100.0% 0.0%   Employees   5 4 4 4 4 6 0 0   Employee growth %   25.0% -20.0% 0.0% 0.0% 0.0% 50.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,189 7,225 7,042 13,622 13,074 12,295 9,642 9,642   Balance sheet change%   -30.1% 16.7% -2.5% 93.4% -4.0% -6.0% -21.6% 0.0%   Added value   2,518.0 405.0 1,894.8 1,557.8 2,889.9 418.1 0.0 0.0   Added value %   15.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1 -1 7 -12 -7 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   15.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   15.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   65.3% 16.2% 46.1% 36.3% 47.6% 10.2% 0.0% 0.0%   Net Earnings %   11.4% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   11.4% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   14.8% 4.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   33.5% 6.1% 26.6% 16.0% 22.7% 3.3% 0.0% 0.0%   ROI %   56.3% 8.8% 34.0% 24.0% 34.8% 4.2% 0.0% 0.0%   ROE %   42.8% 7.2% 26.7% 18.6% 27.0% 2.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   71.6% 65.9% 88.5% 55.1% 75.4% 82.5% 100.0% 100.0%   Relative indebtedness %   10.4% 27.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   7.1% 25.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -22.1% -47.2% -32.3% -24.0% -12.2% -54.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.5 3.1 8.7 2.2 4.1 5.7 0.0 0.0   Current Ratio   3.5 3.1 8.7 2.2 4.1 5.7 0.0 0.0   Cash and cash equivalent   556.0 191.0 612.1 373.6 352.4 229.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.7 0.9 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   20.7 27.3 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   36.8% 81.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   4,434.0 4,909.0 6,232.9 7,512.7 9,848.0 10,135.6 0.0 0.0   Net working capital %   26.4% 55.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   3,363 2,231 0 0 0 0 0 0   Added value / employee   504 101 474 389 722 70 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   504 101 474 389 724 70 0 0   EBIT / employee   504 101 474 389 722 69 0 0   Net earnings / employee   383 82 368 320 587 47 0 0